Standalone figures · ₹ crore
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 200 | 238 | 314 | |
| COGS | 81 | 99 | 127 |
| Gross profit | 119 | 139 | 187 |
| 80 | 98 | 136 | |
| 40 | 41 | 52 | |
| OPM % | 19.8% | 17.1% | 16.5% |
| Depreciation | 7 | 8 | 10 |
| Interest | 6 | 4 | 3 |
| -1 | 4 | 5 | |
| Profit before tax | 25 | 33 | 43 |
| Tax | 3 | 6 | 8 |
| Tax % | 13.1% | 19% | 18.3% |
| 22 | 27 | 36 | |
| PAT margin % | 10.9% | 11.3% | 11.3% |
| EPS (₹) | 21.5 | 23.3 | 27.9 |
| EPS adjusted (₹) | 21.5 | 21.2 | 27.8 |
| Annual report | — | Annual report for Mar 2025 | Annual report for Mar 2026 |
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Equity capital | 3 | 10 | 13 | 13 |
| Reserves | — | 94 | 244 | 280 |
| — | 55 | 23 | 37 | |
| — | 29 | 40 | 46 | |
| Total equity & liabilities | — | 189 | 320 | 375 |
| 61 | 64 | 84 | 104 | |
| CWIP | — | 3 | 7 | 7 |
| Investments | — | 0 | 0 | 0 |
| — | 121 | 230 | 264 | |
| Total assets | — | 189 | 320 | 375 |
| ₹ Cr | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 16 | 3 | 10 | |
| -4 | -92 | -11 | |
| -12 | 89 | 11 | |
| Net cash flow | 1 | 0 | 10 |
| Free cash flow | 6 | -24 | -20 |
| CFO / Operating profit % | 41.4% | 6.9% | 19.7% |